Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DACS A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.2% 15.1% 13.0% 13.3% 1.2% 1.2% 8.0% 8.0%   Credit score (0-100)   85 14 18 16 81 81 31 31   Credit rating   A BB BB BB A A BB BB   Credit limit (kDKK)   616.6 0.0 0.0 0.0 664.0 975.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,843 16,971 17,565 16,800 15,094 20,339 0.0 0.0   EBITDA   4,626 8,565 10,064 9,168 8,921 14,120 0.0 0.0   EBIT   3,176 8,565 10,064 9,168 7,372 12,564 0.0 0.0   Pre-tax profit (PTP)   2,469.8 6,314.0 7,392.0 7,226.0 6,829.1 12,842.1 0.0 0.0   Net earnings   1,933.9 6,314.0 7,392.0 7,226.0 5,314.1 10,003.7 0.0 0.0   Pre-tax profit without non-rec. items   2,470 8,565 10,064 9,168 6,829 12,842 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   8,781 0.0 0.0 0.0 198 1,159 0.0 0.0   Shareholders equity total   16,226 0.0 0.0 0.0 23,217 28,120 17,891 17,891   Interest-bearing liabilities   11,722 0.0 0.0 0.0 3,103 1,436 0.0 0.0   Balance sheet total (assets)   33,475 0.0 0.0 0.0 33,056 40,870 17,891 17,891   Net Debt   10,436 0.0 0.0 0.0 -934 -791 -17,891 -17,891     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   10,843 16,971 17,565 16,800 15,094 20,339 0.0 0.0   Gross profit growth   -41.9% 56.5% 3.5% -4.4% -10.2% 34.7% -100.0% 0.0%   Employees   11 0 0 0 10 10 0 0   Employee growth %   10.0% -100.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   33,475 0 0 0 33,056 40,870 17,891 17,891   Balance sheet change%   -1.9% -100.0% 0.0% 0.0% 0.0% 23.6% -56.2% 0.0%   Added value   4,626.3 8,565.0 10,064.0 9,168.0 7,372.2 14,120.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,856 -9,393 0 0 134 -1,145 -2,094 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   29.3% 50.5% 57.3% 54.6% 48.8% 61.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   9.4% 51.2% 0.0% 0.0% 22.3% 35.2% 0.0% 0.0%   ROI %   11.6% 59.1% 0.0% 0.0% 27.7% 45.9% 0.0% 0.0%   ROE %   12.7% 77.8% 0.0% 0.0% 22.9% 39.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   48.5% 0.0% 0.0% 0.0% 71.9% 73.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   225.6% 0.0% 0.0% 0.0% -10.5% -5.6% 0.0% 0.0%   Gearing %   72.2% 0.0% 0.0% 0.0% 13.4% 5.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 0.0% 0.0% 0.0% 35.2% 6.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.5 0.0 0.0 0.0 1.1 1.1 0.0 0.0   Current Ratio   1.7 0.0 0.0 0.0 3.3 3.1 0.0 0.0   Cash and cash equivalent   1,286.3 0.0 0.0 0.0 4,037.6 2,227.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   9,968.5 0.0 0.0 0.0 21,881.9 26,404.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   421 0 0 0 737 1,412 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   421 0 0 0 892 1,412 0 0   EBIT / employee   289 0 0 0 737 1,256 0 0   Net earnings / employee   176 0 0 0 531 1,000 0 0